Flat
SW11
3 beds
2 baths
Electric Boulevard, London SW11
London, England · SW11
View property listing
Initial Investment
£378,250First YearProfit From Rental Income
£49,192
↗ 13%After 5 Years
Change In Property Value
£112,519
↗ 10%After 5 Years
Return On Investment
43%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £66,948 | £67,952 | £69,651 | £71,392 | £73,534 | £349,478 |
| Total Expenses | £57,136 | £57,401 | £57,726 | £58,058 | £58,425 | £288,746 |
| Profit Before Tax | £9,812 | £10,551 | £11,925 | £13,334 | £15,109 | £60,731 |
| Profit After Tax | £7,948 | £8,546 | £9,659 | £10,801 | £12,238 | £49,192 |
| Change In Property Value | £11 | £11 | £21,800 | £38,914 | £51,783 | £112,519 |
| Net Return | £7,959 | £8,557 | £31,460 | £49,715 | £64,021 | £161,712 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change